선린

비상장계속사업자

SUNRIN CO.LTD

임광욱

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

선린

Business Reg. No. 1358173996 · CEO 임광욱

I.Investment Overview

Target선린 (1358173996)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명선린
영문명SUNRIN CO.LTD
대표자임광욱
사업자등록번호1358173996
법인등록번호1345110084810
설립일2004.11.01
종업원수68명

V.Workforce

68

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW133.82021135.520221172023120.82024134.22025
영업이익100M KRW1520219.220227.820233.620243.82025
순이익100M KRW10.920218.120226.720234.220243.82025
Item20252024202320222021
자산총계173.7억원169.4억원168.2억원170.3억원154.3억원
부채총계60.5억원58.4억원61.1억원69.3억원60.6억원
자본총계113.2억원111억원107.2억원101억원93.8억원
매출액134.2억원120.8억원117억원135.5억원133.8억원
영업이익3.8억원3.6억원7.8억원9.2억원15억원
순이익3.8억원4.2억원6.7억원8.1억원10.9억원

VII.Financial Ratios

FY2025 basis

2.82%

영업이익률

2.84%

순이익률

2.19%

ROA

3.36%

ROE

53.49%

부채비율

65.15%

자기자본비율

VIII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

선린 투심보고서 | Alpha Lenz